Terraced
SW2
5 beds
3 baths
Raeburn Street, London SW2
London, England · SW2
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£34,520
↗ 13%After 5 Years
Change In Property Value
£105,643
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,420 | £36,966 | £37,521 | £38,459 | £39,420 | £188,786 |
| Total Expenses | £29,078 | £29,145 | £29,210 | £29,315 | £29,422 | £146,169 |
| Profit Before Tax | £7,342 | £7,822 | £8,310 | £9,144 | £9,999 | £42,617 |
| Profit After Tax | £5,947 | £6,335 | £6,731 | £7,407 | £8,099 | £34,520 |
| Change In Property Value | £8 | £15,500 | £27,668 | £36,818 | £25,650 | £105,643 |
| Net Return | £5,955 | £21,836 | £34,399 | £44,225 | £33,749 | £140,163 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change